[MAHSING] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[MAHSING] MAH SING GROUP BHD
Announcement Date
17-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.39%
YoY- 47.78%
Quarter Report
Latest QR
Upcoming QR
MAHSING's Result
MAHSING's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 2,694,436 1,797,784 1,825,950 1,455,748 1,054,724 635,096 672,172 26.02%
PBT 452,598 376,478 334,244 240,348 179,356 126,818 167,552 18.00%
Tax -111,318 -97,676 -93,984 -71,202 -50,924 -35,422 -48,256 14.94%
NP 341,280 278,802 240,260 169,146 128,432 91,396 119,296 19.13%
-
NP to SH 341,698 278,600 239,972 168,600 114,086 91,338 119,112 19.19%
-
Tax Rate 24.60% 25.94% 28.12% 29.62% 28.39% 27.93% 28.80% -
Total Cost 2,353,156 1,518,982 1,585,690 1,286,602 926,292 543,700 552,876 27.28%
-
Net Worth 1,421,752 1,845,848 1,132,414 972,692 781,307 697,284 690,053 12.79%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,421,752 1,845,848 1,132,414 972,692 781,307 697,284 690,053 12.79%
NOSH 1,421,752 1,230,565 832,657 831,360 758,550 628,184 621,670 14.77%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 12.67% 15.51% 13.16% 11.62% 12.18% 14.39% 17.75% -
ROE 24.03% 15.09% 21.19% 17.33% 14.60% 13.10% 17.26% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 189.52 146.09 219.29 175.10 139.04 101.10 108.12 9.80%
EPS 17.84 22.64 28.82 20.28 15.04 14.54 19.16 -1.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.50 1.36 1.17 1.03 1.11 1.11 -1.72%
Adjusted Per Share Value based on latest NOSH - 831,059
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 105.25 70.22 71.32 56.86 41.20 24.81 26.26 26.02%
EPS 13.35 10.88 9.37 6.59 4.46 3.57 4.65 19.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5553 0.721 0.4423 0.3799 0.3052 0.2724 0.2695 12.79%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.28 2.90 2.05 2.61 1.69 1.74 1.43 -
P/RPS 1.20 1.99 0.93 1.49 1.22 1.72 1.32 -1.57%
P/EPS 9.49 12.81 7.11 12.87 11.24 11.97 7.46 4.09%
EY 10.54 7.81 14.06 7.77 8.90 8.36 13.40 -3.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.28 1.93 1.51 2.23 1.64 1.57 1.29 9.95%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 27/08/13 16/08/12 17/08/11 26/08/10 19/08/09 30/07/08 -
Price 2.45 2.11 2.38 2.45 1.84 2.00 1.49 -
P/RPS 1.29 1.44 1.09 1.40 1.32 1.98 1.38 -1.11%
P/EPS 10.19 9.32 8.26 12.08 12.23 13.76 7.78 4.59%
EY 9.81 10.73 12.11 8.28 8.17 7.27 12.86 -4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.41 1.75 2.09 1.79 1.80 1.34 10.57%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment